WEBSITE BSE:544133 NSE: EXICOM Inc. Year: 1994 Industry: Electric Equipment My Bucket: Add Stock
Last updated: 15:59
Exicom Tele-Systems Limited is an Indian company specializing in power solutions and telecommunications equipment. Established on May 9, 1994, in Himachal Pradesh, it has grown to become a key player in the post and telecommunications sector. Offerings include power supply equipment, machinery, and services for constructing and maintaining power plants. They have notably ventured into the electric vehicle (EV) charging market, deploying over 70,000 AC and DC chargers across India and Southeast Asia. Their mission extends to developing smart, su...Read More
Exicom Tele-Systems Limited is an Indian company specializing in power solutions and telecommunications equipment. Established on May 9, 1994, in Himachal Pradesh, it has grown to become a key player in the post and telecommunications sector. Offerings include power supply equipment, machinery, and services for constructing and maintaining power plants. They have notably ventured into the electric vehicle (EV) charging market, deploying over 70,000 AC and DC chargers across India and Southeast Asia. Their mission extends to developing smart, sustainable EV charging infrastructure to support a cleaner future. Under the leadership of directors like Himanshu Baid and Anant Nahata, Exicom has diversified its business, exploring renewable energy sources and next-generation energy solutions. The company’s success in the EV charging domain is evident, with a commanding 90% market share from Indian OEMs and recognition as the top brand for CPOs. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹1681 Cr.
Stock P/E -15.3
P/B 2.5
Current Price ₹120.8
Book Value ₹ 48.6
Face Value 10
52W High ₹208.8
Dividend Yield 0%
52W Low ₹ 75.8
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 190 | 264 | 301 | 252 | 153 | 197 | 266 | 205 | 282 | 277 |
| Other Income | 8 | 2 | 5 | 7 | 14 | 6 | 3 | 8 | 5 | 7 |
| Total Income | 198 | 265 | 306 | 259 | 168 | 203 | 269 | 214 | 287 | 284 |
| Total Expenditure | 167 | 233 | 261 | 227 | 168 | 228 | 282 | 244 | 314 | 309 |
| Operating Profit | 32 | 33 | 45 | 32 | -0 | -25 | -13 | -30 | -27 | -25 |
| Interest | 5 | 6 | 4 | 3 | 9 | 16 | 15 | 16 | 13 | 11 |
| Depreciation | 4 | 5 | 5 | 5 | 7 | 11 | 33 | 25 | 27 | 29 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 | -2 | -2 |
| Profit Before Tax | 23 | 22 | 35 | 24 | -16 | -52 | -61 | -83 | -70 | -68 |
| Provision for Tax | 5 | 13 | 8 | 6 | 1 | -3 | 1 | 0 | -1 | 0 |
| Profit After Tax | 18 | 9 | 27 | 18 | -17 | -49 | -62 | -83 | -69 | -68 |
| Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 |
| Profit After Adjustments | 18 | 9 | 27 | 18 | -17 | -49 | -62 | -83 | -69 | -68 |
| Adjusted Earnings Per Share | 1.9 | 0.9 | 2.2 | 1.5 | -1.4 | -3.9 | -5 | -6.6 | -4.9 | -4.9 |
| #(Fig in Cr.) | Mar 2015 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|
| Net Sales | 203 | 513 | 843 | 708 | 1020 | 868 | 1030 |
| Other Income | 2 | 11 | 6 | 15 | 19 | 31 | 23 |
| Total Income | 205 | 524 | 849 | 723 | 1039 | 899 | 1054 |
| Total Expenditure | 198 | 483 | 775 | 656 | 908 | 905 | 1149 |
| Operating Profit | 7 | 41 | 74 | 68 | 131 | -6 | -95 |
| Interest | 3 | 14 | 19 | 19 | 19 | 43 | 55 |
| Depreciation | 4 | 14 | 15 | 16 | 19 | 56 | 114 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -16 |
| Profit Before Tax | -1 | 13 | 40 | 32 | 93 | -105 | -282 |
| Provision for Tax | 0 | 0 | 9 | -0 | 29 | 5 | 0 |
| Profit After Tax | -1 | 13 | 30 | 33 | 64 | -110 | -282 |
| Adjustments | 0 | -9 | -25 | -25 | 0 | 0 | 0 |
| Profit After Adjustments | -1 | 3 | 5 | 8 | 64 | -110 | -282 |
| Adjusted Earnings Per Share | -0.1 | 0.4 | 0.6 | 0.9 | 5.1 | -8.8 | -21.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -15% | 1% | 34% | 0% |
| Operating Profit CAGR | -105% | NAN% | NAN% | 0% |
| PAT CAGR | -272% | NAN% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -28% | NA% | NA% | NA% |
| ROE Average | -17% | 4% | 7% | 6% |
| ROCE Average | -7% | 10% | 12% | 10% |
| #(Fig in Cr.) | Mar 2015 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Shareholder's Funds | 80 | 213 | 222 | 232 | 722 | 614 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 27 | 70 | 79 | 83 | 7 | 238 |
| Other Non-Current Liabilities | 1 | -2 | 2 | -1 | 21 | 259 |
| Total Current Liabilities | 81 | 368 | 277 | 369 | 261 | 554 |
| Total Liabilities | 189 | 650 | 580 | 683 | 1010 | 1665 |
| Fixed Assets | 25 | 93 | 101 | 79 | 92 | 586 |
| Other Non-Current Assets | 50 | 28 | 46 | 29 | 53 | 113 |
| Total Current Assets | 115 | 528 | 433 | 568 | 866 | 966 |
| Total Assets | 189 | 650 | 580 | 683 | 1010 | 1665 |
| #(Fig in Cr.) | Mar 2015 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 6 | 2 | 15 | 43 | 38 | 97 |
| Cash Flow from Operating Activities | 6 | -13 | 56 | 3 | 28 | -169 |
| Cash Flow from Investing Activities | -27 | -20 | -10 | 8 | -286 | -489 |
| Cash Flow from Financing Activities | 20 | 46 | -17 | -16 | 317 | 614 |
| Net Cash Inflow / Outflow | -1 | 13 | 29 | -5 | 60 | -44 |
| Closing Cash & Cash Equivalent | 5 | 15 | 43 | 38 | 97 | 53 |
| # | Mar 2015 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -0.14 | 0.38 | 0.57 | 0.89 | 5.09 | -8.76 |
| CEPS(Rs) | 0.54 | 2.97 | 5.07 | 5.45 | 6.57 | -4.31 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 10.26 | 23.68 | 24.58 | 25.73 | 57.47 | 48.55 |
| Core EBITDA Margin(%) | 2.45 | 5.63 | 7.87 | 7.31 | 10.42 | -4.24 |
| EBIT Margin(%) | 1.31 | 5.13 | 6.81 | 7.17 | 10.46 | -7.04 |
| Pre Tax Margin(%) | -0.31 | 2.45 | 4.64 | 4.51 | 8.67 | -11.94 |
| PAT Margin (%) | -0.41 | 2.42 | 3.55 | 4.56 | 5.94 | -12.48 |
| Cash Profit Margin (%) | 1.63 | 5.1 | 5.33 | 6.86 | 7.67 | -6.14 |
| ROA(%) | -0.45 | 3.02 | 4.95 | 5.17 | 7.55 | -8.22 |
| ROE(%) | -1.32 | 9.1 | 13.97 | 14.41 | 13.41 | -16.53 |
| ROCE(%) | 2.63 | 12.79 | 18.09 | 15.11 | 20.41 | -6.82 |
| Receivable days | 109.29 | 136.23 | 105.84 | 123.16 | 90.94 | 114.73 |
| Inventory Days | 58.69 | 52.45 | 53.88 | 67.41 | 54.98 | 98.94 |
| Payable days | 137.04 | 164.7 | 128.2 | 157.64 | 121.34 | 130.07 |
| PER(x) | 0 | 0 | 0 | 0 | 37.32 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 3.31 | 2.93 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.18 | 0.14 | 0.07 | 0.1 | 2.02 | 2.33 |
| EV/Core EBITDA(x) | 5.27 | 1.78 | 0.81 | 1.08 | 15.69 | -327.43 |
| Net Sales Growth(%) | 0 | 153.01 | 64.32 | -16 | 44.03 | -14.91 |
| EBIT Growth(%) | 0 | 871.3 | 116.82 | -11.99 | 119.13 | -155.2 |
| PAT Growth(%) | 0 | 1574.84 | 139.78 | 7.5 | 95.62 | -272.15 |
| EPS Growth(%) | 0 | 382.13 | 48.87 | 56.04 | 472.67 | -272.15 |
| Debt/Equity(x) | 0.62 | 0.48 | 0.49 | 0.51 | 0.04 | 0.75 |
| Current Ratio(x) | 1.43 | 1.43 | 1.56 | 1.54 | 3.32 | 1.74 |
| Quick Ratio(x) | 1 | 1.12 | 1.07 | 1.19 | 2.57 | 1.23 |
| Interest Cover(x) | 0.81 | 1.91 | 3.15 | 2.7 | 5.85 | -1.44 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.01 | 0.26 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.57 | 69.57 | 69.57 | 69.57 | 69.57 | 69.5 | 66.47 | 66.47 | 66.47 |
| FII | 1.53 | 1 | 0.95 | 0.73 | 0.6 | 0.49 | 0.52 | 0.07 | 0.2 |
| DII | 10.19 | 8.49 | 6.49 | 5.65 | 3.79 | 3.82 | 3.88 | 3.68 | 3.46 |
| Public | 18.71 | 20.94 | 22.99 | 24.04 | 26.04 | 26.18 | 29.12 | 29.78 | 29.87 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 8.41 | 9.24 | 9.24 | 9.24 |
| FII | 0.19 | 0.12 | 0.11 | 0.09 | 0.07 | 0.06 | 0.07 | 0.01 | 0.03 |
| DII | 1.23 | 1.03 | 0.78 | 0.68 | 0.46 | 0.46 | 0.54 | 0.51 | 0.48 |
| Public | 2.26 | 2.53 | 2.78 | 2.91 | 3.15 | 3.17 | 4.05 | 4.14 | 4.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 12.08 | 12.08 | 12.08 | 12.08 | 12.08 | 12.09 | 13.91 | 13.91 | 13.91 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
ChatGPT
Claude
Perplexity
